Upgrade to SI Premium - Free Trial

Synovus Announces Earnings for the First Quarter 2022

April 21, 2022 6:30 AM

Diluted Earnings per Share of $1.11 vs. $1.19 in 1Q21

Adjusted Diluted Earnings per Share of $1.08 vs. $1.21 in 1Q21

COLUMBUS, Ga.--(BUSINESS WIRE)-- Synovus Financial Corp. (NYSE: SNV) today reported financial results for the quarter ended March 31, 2022. “Performance during the first quarter reflects strong execution against our profitable growth objectives, evidenced by 11 percent annualized loan growth and adjusted pre-provision net revenue of $213 million, up 9% year-over-year,” said Synovus President and CEO Kevin Blair. “In a rapidly changing landscape that presented new challenges, our team excelled, enabling an increase in our financial expectations for 2022. Leveraging the strength of our core franchise while leaning into our solid, transformational growth plan, we will enhance performance throughout the year while proactively pursuing new and expanded sources of revenue. I remain confident in the strength and capabilities of our team and our ability to achieve sustainable top quartile performance.”

First Quarter 2022 Highlights

First Quarter Summary

Reported

Adjusted

(dollars in thousands)

1Q22

4Q21

1Q21

1Q22

4Q21

1Q21

Net income available to common shareholders

$

162,746

$

192,110

$

178,802

$

158,368

$

198,373

$

180,685

Diluted earnings per share

1.11

1.31

1.19

1.08

1.35

1.21

Total loans

40,169,150

39,311,958

38,805,101

N/A

N/A

N/A

Total deposits

48,656,244

49,427,276

47,368,951

N/A

N/A

N/A

Total TE(1) revenue

498,447

510,265

485,587

499,742

509,040

486,785

Return on avg assets

1.22

%

1.40

%

1.40

%

1.19

%

1.44

%

1.41

%

Return on avg common equity

14.20

16.11

15.77

13.82

16.64

15.93

Return on avg tangible common equity

16.02

18.14

17.85

15.59

18.72

18.04

Net interest margin

3.00

2.96

3.04

N/A

N/A

N/A

Efficiency ratio-TE(1)

54.66

57.85

55.01

55.50

55.64

54.12

NCO ratio-QTD

0.19

0.11

0.21

N/A

N/A

N/A

NPA ratio

0.40

0.40

0.50

N/A

N/A

N/A

(1) Taxable equivalent

Balance Sheet

Loans*

(dollars in millions)

1Q22

4Q21

Linked
Quarter
Change

Linked
Quarter %
Change

1Q21

Year/Year
Change

Year/Year
% Change

Commercial & industrial

$

20,352.3

$

19,622.9

$

729.4

4

%

$

19,779.6

$

572.7

3

%

Commercial real estate

11,145.3

11,015.1

130.2

1

10,533.9

611.4

6

Consumer

8,671.5

8,673.9

(2.4

)

8,491.6

179.9

2

Total loans

$

40,169.2

$

39,312.0

$

857.2

2

%

$

38,805.1

$

1,364.0

4

%

*Amounts may not total due to rounding

Deposits*

(dollars in millions)

1Q22

4Q21

Linked
Quarter
Change

Linked
Quarter %
Change

1Q21

Year/Year
Change

Year/Year
% Change

Non-interest-bearing DDA

$

15,526.7

$

15,242.8

$

283.8

2

%

$

13,742.1

$

1,784.6

13

%

Interest-bearing DDA

6,685.4

6,347.0

338.4

5

5,841.7

843.6

14

Money market

14,596.9

14,886.4

(289.5

)

(2

)

13,943.7

653.2

5

Savings

1,476.7

1,404.4

72.3

5

1,277.0

199.7

16

Public funds

6,048.7

6,284.6

(235.8

)

(4

)

6,154.9

(106.2

)

(2

)

Time deposits

2,284.2

2,427.1

(142.9

)

(6

)

3,214.8

(930.6

)

(29

)

Brokered deposits

2,037.7

2,835.0

(797.3

)

(28

)

3,194.7

(1,157.0

)

(36

)

Total deposits

$

48,656.2

$

49,427.3

$

(771.0

)

(2

)%

$

47,369.0

$

1,287.3

3

%

*Amounts may not total due to rounding

Income Statement Summary**

(in thousands, except per share data)

1Q22

4Q21

Linked
Quarter
Change

Linked
Quarter %
Change

1Q21

Year/Year
Change

Year/Year
% Change

Net interest income

$

392,248

$

392,313

$

(65

)

%

$

373,857

$

18,391

5

%

Non-interest revenue

105,334

117,068

(11,734

)

(10

)

110,956

(5,622

)

(5

)

Non-interest expense

272,450

295,207

(22,757

)

(8

)

267,134

5,316

2

Provision for (reversal of) credit losses

11,400

(55,210

)

66,610

nm

(18,575

)

29,975

nm

Income before taxes

$

213,732

$

269,384

$

(55,652

)

(21

)%

$

236,254

$

(22,522

)

(10

)%

Income tax expense

42,695

68,983

(26,288

)

(38

)

49,161

(6,466

)

(13

)

Preferred stock dividends

8,291

8,291

8,291

Net income available to common shareholders

$

162,746

$

192,110

$

(29,364

)

(15

)%

$

178,802

$

(16,056

)

(9

)%

Weighted average common shares outstanding, diluted

146,665

146,793

(128

)

%

149,780

(3,115

)

(2

)%

Diluted earnings per share

$

1.11

$

1.31

$

(0.20

)

(15

)

$

1.19

$

(0.08

)

(7

)

Adjusted diluted earnings per share

1.08

1.35

(0.27

)

(20

)

1.21

(0.13

)

(11

)

** Amounts may not total due to rounding

Core Performance

Capital Ratios

1Q22

4Q21

1Q21

Common equity Tier 1 capital (CET1) ratio

9.47

%

*

9.50

%

9.74

%

Tier 1 capital ratio

10.60

*

10.66

10.99

Total risk-based capital ratio

12.53

*

12.61

13.34

Tier 1 leverage ratio

8.87

*

8.72

8.80

Tangible common equity ratio

6.80

7.52

7.55

* Ratios are preliminary.

Capital

First Quarter Earnings Conference Call

Synovus will host an earnings highlights conference call at 8:30 a.m. EDT on April 21, 2022. The earnings call will be accompanied by a slide presentation. Shareholders and other interested parties may listen to this conference call via simultaneous Internet broadcast. For a link to the webcast, go to investor.synovus.com/event. The replay will be archived for 12 months and will be available 30-45 minutes after the call.

Synovus Financial Corp. is a financial services company based in Columbus, Georgia, with approximately $56 billion in assets. Synovus provides commercial and retail banking and a full suite of specialized products and services, including private banking, treasury management, wealth management, mortgage services, premium finance, asset-based lending, structured lending, and international banking through 272 branches in Georgia, Alabama, South Carolina, Florida, and Tennessee. Synovus is a Great Place to Work-Certified Company and is on the web at synovus.com and on Twitter, Facebook, LinkedIn, and Instagram.

Forward-Looking Statements

This press release and certain of our other filings with the Securities and Exchange Commission contain statements that constitute “forward-looking statements” within the meaning of, and subject to the protections of, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical fact are forward-looking statements. You can identify these forward-looking statements through Synovus’ use of words such as “believes,” “anticipates,” “expects,” “may,” “will,” “assumes,” “should,” “predicts,” “could,” “would,” “intends,” “targets,” “estimates,” “projects,” “plans,” “potential” and other similar words and expressions of the future or otherwise regarding the outlook for Synovus’ future business and financial performance and/or the performance of the banking industry and economy in general. These forward-looking statements include, among others, our expectations regarding our future operating and financial performance; expectations on our growth strategy, expense and revenue initiatives, capital management, balance sheet management, and future profitability; expectations on credit quality and performance; and the assumptions underlying our expectations. Prospective investors are cautioned that any such forward-looking statements are not guarantees of future performance and involve known and unknown risks and uncertainties which may cause the actual results, performance or achievements of Synovus to be materially different from the future results, performance or achievements expressed or implied by such forward-looking statements. Forward-looking statements are based on the information known to, and current beliefs and expectations of, Synovus’ management and are subject to significant risks and uncertainties. Actual results may differ materially from those contemplated by such forward-looking statements. A number of factors could cause actual results to differ materially from those contemplated by the forward-looking statements in this press release. Many of these factors are beyond Synovus’ ability to control or predict.

These forward-looking statements are based upon information presently known to Synovus’ management and are inherently subjective, uncertain and subject to change due to any number of risks and uncertainties, including, without limitation, the risks and other factors set forth in Synovus’ filings with the Securities and Exchange Commission, including its Annual Report on Form 10-K for the year ended December 31, 2021, under the captions “Cautionary Notice Regarding Forward-Looking Statements” and “Risk Factors” and in Synovus’ quarterly reports on Form 10-Q and current reports on Form 8-K. We believe these forward-looking statements are reasonable; however, undue reliance should not be placed on any forward-looking statements, which are based on current expectations and speak only as of the date that they are made. We do not assume any obligation to update any forward-looking statements as a result of new information, future developments or otherwise, except as otherwise may be required by law.

Non-GAAP Financial Measures

The measures entitled adjusted non-interest revenue; adjusted non-interest expense; total adjusted revenue; adjusted tangible efficiency ratio; adjusted pre-provision net revenue; adjusted net income available to common shareholders; adjusted diluted earnings per share; adjusted return on average assets; adjusted return on average common equity; return on average tangible common equity; adjusted return on average tangible common equity; and tangible common equity ratio are not measures recognized under GAAP and therefore are considered non-GAAP financial measures. The most comparable GAAP measures to these measures are total non-interest revenue; total non-interest expense; total TE revenue; efficiency ratio-TE; pre-provision net revenue; net income available to common shareholders; diluted earnings per share; return on average assets; return on average common equity; and the ratio of total shareholders' equity to total assets, respectively.

Management believes that these non-GAAP financial measures provide meaningful additional information about Synovus to assist management and investors in evaluating Synovus’ operating results, financial strength, the performance of its business, and the strength of its capital position. However, these non-GAAP financial measures have inherent limitations as analytical tools and should not be considered in isolation or as a substitute for analyses of operating results or capital position as reported under GAAP. The non-GAAP financial measures should be considered as additional views of the way our financial measures are affected by significant items and other factors, and since they are not required to be uniformly applied, they may not be comparable to other similarly titled measures at other companies. Total adjusted revenue and adjusted non-interest revenue are measures used by management to evaluate total TE revenue and non-interest revenue exclusive of net investment securities gains (losses) and fair value adjustment on non-qualified deferred compensation. Adjusted non-interest expense and the adjusted tangible efficiency ratio are measures utilized by management to measure the success of expense management initiatives focused on reducing recurring controllable operating costs. Adjusted pre-provision net revenue is used by management to evaluate pre-tax earnings exclusive of provision for credit losses, which can vary significantly, and other items that management believes are not indicative of ongoing operations and affect period-to-period comparisons. Adjusted net income available to common shareholders, adjusted diluted earnings per share, adjusted return on average assets, and adjusted return on average common equity are measures used by management to evaluate operating results exclusive of items that are not indicative of ongoing operations and impact period-to-period comparisons. Return on average tangible common equity and adjusted return on average tangible common equity are measures used by management to compare Synovus’ performance with other financial institutions because it calculates the return available to common shareholders without the impact of intangible assets and their related amortization, thereby allowing management to evaluate the performance of the business consistently. The tangible common equity ratio is used by management to assess the strength of our capital position. The computations of these measures are set forth in the tables below.

Reconciliation of Non-GAAP Financial Measures

(dollars in thousands)

1Q22

4Q21

1Q21

Adjusted non-interest revenue

Total non-interest revenue

$

105,334

$

117,068

$

110,956

Subtract/add: Investment securities (gains) losses, net

(230

)

1,990

Subtract/add: Fair value adjustment on non-qualified deferred compensation

1,295

(995

)

(792

)

Adjusted non-interest revenue

$

106,629

$

115,843

$

112,154

Adjusted non-interest expense

Total non-interest expense

$

272,450

$

295,207

$

267,134

Subtract/add: Restructuring charges

6,424

(5,958

)

(531

)

Subtract: Valuation adjustment to Visa derivative

(2,656

)

Subtract: Loss on early extinguishment of debt, net

(677

)

Subtract/add: Fair value adjustment on non-qualified deferred compensation

1,295

(995

)

(792

)

Adjusted non-interest expense

$

279,492

$

285,598

$

265,811

Reconciliation of Non-GAAP Financial Measures, continued

(dollars in thousands)

1Q22

4Q21

1Q21

Total adjusted revenue and adjusted tangible efficiency ratio

Adjusted non-interest expense

$

279,492

$

285,598

$

265,811

Subtract: Amortization of intangibles

(2,118

)

(2,379

)

(2,379

)

Adjusted tangible non-interest expense

$

277,374

$

283,219

$

263,432

Net interest income

$

392,248

$

392,313

$

373,857

Add: Tax equivalent adjustment

865

884

774

Add: Total non-interest revenue

105,334

117,068

110,956

Total TE revenue

498,447

510,265

485,587

Subtract/add: Investment securities (gains) losses, net

(230

)

1,990

Subtract/add: Fair value adjustment on non-qualified deferred compensation

1,295

(995

)

(792

)

Total adjusted revenue

$

499,742

$

509,040

$

486,785

Efficiency ratio-TE

54.66

%

57.85

%

55.01

%

Adjusted tangible efficiency ratio

55.50

55.64

54.12

Adjusted pre-provision net revenue

Net interest income

$

392,248

$

392,313

$

373,857

Add: Total non-interest revenue

105,334

117,068

110,956

Subtract: Non-interest expense

272,450

295,207

267,134

Pre-provision net revenue

$

225,132

$

214,174

$

217,679

Total adjusted revenue

$

499,742

$

509,040

$

486,785

Subtract: Adjusted non-interest expense

279,492

285,598

265,811

Subtract: PPP fees

6,885

12,684

24,890

Adjusted pre-provision net revenue

$

213,365

$

210,758

$

196,084

Adjusted return on average assets

Net income

$

171,037

$

200,401

$

187,093

Add/subtract: Restructuring charges

(6,424

)

5,958

531

Add: Valuation adjustment to Visa derivative

2,656

Add: Loss on early extinguishment of debt, net

677

Subtract/add: Investment securities (gains) losses, net

(230

)

1,990

Add/subtract: Tax effect of adjustments (1)

1,369

(2,121

)

(638

)

Adjusted net income

$

166,659

$

206,664

$

188,976

Net income annualized

$

693,650

$

795,069

$

758,766

Adjusted net income annualized

$

675,895

$

819,917

$

766,403

Total average assets

$

56,855,898

$

56,911,929

$

54,188,504

Return on average assets

1.22

%

1.40

%

1.40

%

Adjusted return on average assets

1.19

1.44

1.41

Reconciliation of Non-GAAP Financial Measures, continued

(dollars in thousands)

1Q22

4Q21

1Q21

Adjusted net income available to common shareholders and adjusted diluted earnings per share

Net income available to common shareholders

$

162,746

$

192,110

$

178,802

Add/subtract: Restructuring charges

(6,424

)

5,958

531

Add: Valuation adjustment to Visa derivative

2,656

Add: Loss on early extinguishment of debt, net

677

Subtract/add: Investment securities (gains) losses, net

(230

)

1,990

Add/subtract: Tax effect of adjustments (1)

1,369

(2,121

)

(638

)

Adjusted net income available to common shareholders

$

158,368

$

198,373

$

180,685

Weighted average common shares outstanding, diluted

146,665

146,793

149,780

Diluted earnings per share

$

1.11

$

1.31

$

1.19

Adjusted diluted earnings per share

1.08

1.35

1.21

Adjusted return on average common equity, return on average tangible common equity, and adjusted return on average tangible common equity

Net income available to common shareholders

$

162,746

$

192,110

$

178,802

Add/subtract: Restructuring charges

(6,424

)

5,958

531

Add: Valuation adjustment to Visa derivative

2,656

Add: Loss on early extinguishment of debt, net

677

Subtract/add: Investment securities (gains) losses, net

(230

)

1,990

Add/subtract: Tax effect of adjustments (1)

1,369

(2,121

)

(638

)

Adjusted net income available to common shareholders

$

158,368

$

198,373

$

180,685

Adjusted net income available to common shareholders annualized

$

642,270

$

787,023

$

732,778

Add: Amortization of intangibles, annualized net of tax

6,543

7,050

7,207

Adjusted net income available to common shareholders excluding amortization of intangibles annualized

$

648,813

$

794,073

$

739,985

Net income available to common shareholders annualized

$

660,025

$

762,176

$

725,141

Add: Amortization of intangibles, annualized net of tax

6,543

7,050

7,207

Net income available to common shareholders excluding amortization of intangibles annualized

$

666,568

$

769,226

$

732,348

Total average shareholders' equity less preferred stock

$

4,647,426

$

4,730,828

$

4,599,076

Subtract: Goodwill

(452,390

)

(452,390

)

(452,390

)

Subtract: Other intangible assets, net

(34,576

)

(36,805

)

(44,005

)

Total average tangible shareholders' equity less preferred stock

$

4,160,460

$

4,241,633

$

4,102,681

Return on average common equity

14.20

%

16.11

%

15.77

%

Adjusted return on average common equity

13.82

16.64

15.93

Return on average tangible common equity

16.02

18.14

17.85

Adjusted return on average tangible common equity

15.59

18.72

18.04

Reconciliation of Non-GAAP Financial Measures, continued

(dollars in thousands)

March 31,
2022

December 31,
2021

March 31,
2021

Tangible common equity ratio

Total assets

$

56,419,549

$

57,317,226

$

55,159,011

Subtract: Goodwill

(452,390

)

(452,390

)

(452,390

)

Subtract: Other intangible assets, net

(33,478

)

(35,596

)

(42,733

)

Tangible assets

$

55,933,681

$

56,829,240

$

54,663,888

Total shareholders’ equity

$

4,824,635

$

5,296,800

$

5,161,717

Subtract: Goodwill

(452,390

)

(452,390

)

(452,390

)

Subtract: Other intangible assets, net

(33,478

)

(35,596

)

(42,733

)

Subtract: Preferred Stock, no par value

(537,145

)

(537,145

)

(537,145

)

Tangible common equity

$

3,801,622

$

4,271,669

$

4,129,449

Total shareholders’ equity to total assets ratio

8.55

%

9.24

%

9.36

%

Tangible common equity ratio

6.80

7.52

7.55

(1) An assumed marginal tax rate of 23.8% for 2022 and 25.3% for 2021 was applied.

Synovus

INCOME STATEMENT DATA

(Unaudited)

(Dollars in thousands, except per share data)

2022

2021

First Quarter

First

Fourth

Third

Second

First

'22 vs '21

Quarter

Quarter

Quarter

Quarter

Quarter

% Change

Interest income

$

416,062

418,279

412,504

412,743

409,817

2

%

Interest expense

23,814

25,966

27,587

30,883

35,960

(34

)

Net interest income

392,248

392,313

384,917

381,860

373,857

5

Provision for (reversal of) credit losses

11,400

(55,210

)

(7,868

)

(24,598

)

(18,575

)

nm

Net interest income after provision for credit losses

380,848

447,523

392,785

406,458

392,432

(3

)

Non-interest revenue:

Service charges on deposit accounts

22,539

22,221

22,641

21,414

20,033

13

Fiduciary and asset management fees

20,277

20,602

19,786

18,805

17,954

13

Card fees

14,756

12,861

13,238

13,304

11,996

23

Brokerage revenue

14,655

14,795

14,745

13,926

12,974

13

Mortgage banking income

5,953

7,059

11,155

13,842

22,315

(73

)

Capital markets income

5,472

7,188

8,089

3,335

7,505

(27

)

Income from bank-owned life insurance

6,556

15,168

6,820

7,188

8,843

(26

)

Investment securities gains (losses), net

230

962

(1,990

)

nm

Other non-interest revenue

15,126

16,944

17,519

15,273

11,326

34

Total non-interest revenue

105,334

117,068

114,955

107,087

110,956

(5

)

Non-interest expense:

Salaries and other personnel expense

164,684

167,018

160,364

160,567

161,477

2

Net occupancy, equipment, and software expense

42,877

42,780

43,483

41,825

41,134

4

Third-party processing and other services

20,996

22,791

19,446

24,419

20,032

5

Professional fees

8,474

9,014

6,739

7,947

9,084

(7

)

FDIC insurance and other regulatory fees

6,250

6,016

5,212

5,547

5,579

12

Restructuring charges

(6,424

)

5,958

319

415

531

nm

Other operating expenses

35,593

41,630

31,469

29,811

29,297

21

Total non-interest expense

272,450

295,207

267,032

270,531

267,134

2

Income before income taxes

213,732

269,384

240,708

243,014

236,254

(10

)

Income tax expense

42,695

68,983

53,935

56,814

49,161

(13

)

Net income

171,037

200,401

186,773

186,200

187,093

(9

)

Less: Preferred stock dividends

8,291

8,291

8,291

8,291

8,291

Net income available to common shareholders

$

162,746

192,110

178,482

177,909

178,802

(9

)%

Net income per common share, basic

$

1.12

1.32

1.22

1.20

1.20

(7

)%

Net income per common share, diluted

1.11

1.31

1.21

1.19

1.19

(7

)

Cash dividends declared per common share

0.34

0.33

0.33

0.33

0.33

3

Return on average assets *

1.22

%

1.40

1.34

1.36

1.40

(18) bps

Return on average common equity *

14.20

16.11

14.96

15.40

15.77

(157

)

Weighted average common shares outstanding, basic

145,273

145,316

146,308

148,113

148,467

(2

)%

Weighted average common shares outstanding, diluted

146,665

146,793

147,701

149,747

149,780

(2

)

nm - not meaningful

bps - basis points

* - ratios are annualized

Synovus

BALANCE SHEET DATA

March 31, 2022

December 31, 2021

March 31, 2021

(Unaudited)

(In thousands, except share data)

ASSETS

Cash and due from banks

$

557,178

$

432,925

$

493,645

Interest-bearing funds with Federal Reserve Bank

941,272

2,479,006

2,722,100

Interest earning deposits with banks

27,411

25,535

23,969

Federal funds sold and securities purchased under resale agreements

27,642

72,387

88,552

Cash, cash equivalents, and restricted cash

1,553,503

3,009,853

3,328,266

Investment securities available for sale, at fair value

10,463,101

10,918,329

8,825,757

Loans held for sale ($111,992, $108,198, and $242,010 measured at fair value, respectively)

723,921

750,642

993,887

Loans, net of deferred fees and costs

40,169,150

39,311,958

38,805,101

Allowance for loan losses

(414,956

)

(427,597

)

(563,214

)

Loans, net

39,754,194

38,884,361

38,241,887

Cash surrender value of bank-owned life insurance

1,075,175

1,068,616

1,054,475

Premises, equipment, and software, net

386,631

407,241

454,911

Goodwill

452,390

452,390

452,390

Other intangible assets, net

33,478

35,596

42,733

Other assets

1,977,156

1,790,198

1,764,705

Total assets

$

56,419,549

$

57,317,226

$

55,159,011

LIABILITIES AND SHAREHOLDERS' EQUITY

Liabilities:

Deposits:

Non-interest-bearing deposits

$

16,611,344

$

16,392,653

$

14,660,287

Interest-bearing deposits

32,044,900

33,034,623

32,708,664

Total deposits

48,656,244

49,427,276

47,368,951

Federal funds purchased and securities sold under repurchase agreements

501,124

264,133

293,659

Long-term debt

805,259

1,204,229

1,202,825

Other liabilities

1,632,287

1,124,788

1,131,859

Total liabilities

51,594,914

52,020,426

49,997,294

Shareholders' equity:

Preferred stock - no par value. Authorized 100,000,000 shares; issued 22,000,000

537,145

537,145

537,145

Common stock - $1.00 par value. Authorized 342,857,143 shares; issued 169,912,021, 169,383,758, and 168,978,380; outstanding 145,334,763, 145,010,086, and 148,888,513

169,912

169,384

168,978

Additional paid-in capital

3,899,269

3,894,109

3,864,281

Treasury stock, at cost – 24,577,258, 24,373,672, and 20,089,867 shares

(941,168

)

(931,497

)

(731,690

)

Accumulated other comprehensive income (loss), net

(662,065

)

(82,321

)

15,278

Retained earnings

1,821,542

1,709,980

1,307,725

Total shareholders’ equity

4,824,635

5,296,800

5,161,717

Total liabilities and shareholders' equity

$

56,419,549

$

57,317,226

$

55,159,011

Synovus

AVERAGE BALANCES, INTEREST, AND YIELDS/RATES

(Unaudited)

First Quarter 2022

Fourth Quarter 2021

First Quarter 2021

(dollars in thousands)

Average
Balance

Interest

Yield/
Rate

Average
Balance

Interest

Yield/
Rate

Average
Balance

Interest

Yield/
Rate

Assets

Interest earning assets:

Commercial loans (1) (2) (3)

$

30,756,752

$

280,588

3.70

%

$

29,685,876

$

286,513

3.83

%

$

29,924,651

$

291,200

3.95

%

Consumer loans (1) (2)

8,594,009

81,368

3.81

8,679,721

83,836

3.89

8,287,616

82,065

3.83

Less: Allowance for loan losses

(423,953

)

(474,972

)

(599,872

)

Loans, net

38,926,808

361,956

3.76

37,890,625

370,349

3.88

37,612,395

373,265

4.02

Investment securities available for sale

11,259,800

47,250

1.68

10,884,571

41,447

1.52

8,437,563

29,458

1.40

Trading account assets

9,078

39

1.73

11,280

42

1.50

3,063

22

2.81

Other earning assets(4)

1,919,531

815

0.17

3,186,271

1,208

0.15

2,838,063

716

0.10

FHLB and Federal Reserve Bank stock

160,065

685

1.71

159,933

919

2.30

157,657

668

1.69

Mortgage loans held for sale

103,887

882

3.40

130,786

1,009

3.09

246,962

1,657

2.68

Other loans held for sale

597,062

5,300

3.55

518,992

4,189

3.16

660,753

4,805

2.91

Total interest earning assets

52,976,231

$

416,927

3.18

%

52,782,458

$

419,163

3.16

%

49,956,456

$

410,591

3.32

%

Cash and due from banks

548,684

541,788

518,738

Premises and equipment

398,774

421,577

460,466

Other real estate

11,759

1,351

1,823

Cash surrender value of bank-owned life insurance

1,070,886

1,067,004

1,051,520

Other assets(5)

1,849,564

2,097,751

2,199,501

Total assets

$

56,855,898

$

56,911,929

$

54,188,504

Liabilities and Shareholders' Equity

Interest-bearing liabilities:

Interest-bearing demand deposits

$

9,549,527

$

2,372

0.10

%

$

9,165,054

$

2,238

0.10

%

$

8,570,753

$

2,973

0.14

%

Money market accounts

16,045,627

5,349

0.14

15,998,203

5,562

0.14

15,348,916

8,730

0.23

Savings deposits

1,460,648

67

0.02

1,408,858

65

0.02

1,219,288

49

0.02

Time deposits

3,009,795

2,138

0.29

3,163,062

2,599

0.33

4,155,302

7,042

0.69

Brokered deposits

2,788,124

3,733

0.54

2,836,841

3,980

0.56

3,369,333

6,224

0.75

Federal funds purchased and securities sold under repurchase agreements

194,352

11

0.02

227,664

24

0.04

209,448

34

0.07

Other short-term borrowings

4,653

Long-term debt

982,423

10,144

4.13

1,203,959

11,498

3.82

1,202,613

10,908

3.63

Total interest-bearing liabilities

34,035,149

$

23,814

0.28

%

34,003,641

$

25,966

0.30

%

34,075,653

$

35,960

0.42

%

Non-interest-bearing demand deposits

16,491,643

16,545,203

13,791,286

Other liabilities

1,144,535

1,095,112

1,185,344

Shareholders' equity

5,184,571

5,267,973

5,136,221

Total liabilities and shareholders' equity

$

56,855,898

$

56,911,929

$

54,188,504

Net interest income and net interest margin, taxable equivalent (6)

$

393,113

3.00

%

$

393,197

2.96

%

$

374,631

3.04

%

Less: taxable-equivalent adjustment

865

884

774

Net interest income

$

392,248

$

392,313

$

373,857

(1)

Average loans are shown net of deferred fees and costs. NPLs are included.

(2)

Interest income includes net loan fees as follows: First Quarter 2022 — $20.7 million, Fourth Quarter 2021 — $24.7 million, and First Quarter 2021 — $31.9 million.

(3)

Reflects taxable-equivalent adjustments, using the statutory federal tax rate of 21%, in adjusting interest on tax-exempt loans and investment securities to a taxable-equivalent basis.

(4)

Includes interest-bearing funds with Federal Reserve Bank, interest earning deposits with banks, and federal funds sold and securities purchased under resale agreements.

(5)

Includes average net unrealized gains/(losses) on investment securities available for sale of $(247.4) million, $(34.2) million, and $116.1 million for the First Quarter 2022, Fourth Quarter 2021, and First Quarter 2021, respectively.

(6)

The net interest margin is calculated by dividing annualized net interest income-taxable equivalent by average total interest earning assets.

Synovus

LOANS OUTSTANDING BY TYPE

(Unaudited)

Total Loans

Total Loans

Linked Quarter

Total Loans

Year/Year

(Dollars in thousands)

Loan Type

March 31,

2022

December 31,

2021

%

Change

March 31,

2021

%

Change

Commercial, Financial, and Agricultural

$

12,659,611

$

12,147,858

4

%

$

12,748,106

(1

)%

Owner-Occupied

7,692,714

7,475,066

3

7,031,505

9

Total Commercial & Industrial

20,352,325

19,622,924

4

19,779,611

3

Multi-Family

2,288,497

2,129,424

7

2,220,939

3

Hotels

1,593,983

1,537,060

4

1,462,370

9

Office Buildings

2,521,381

2,511,058

2,280,053

11

Shopping Centers

1,500,768

1,655,465

(9

)

1,627,933

(8

)

Warehouses

814,756

801,639

2

692,267

18

Other Investment Property

1,327,760

1,268,130

5

1,052,163

26

Total Investment Properties

10,047,145

9,902,776

1

9,335,725

8

1-4 Family Construction

229,038

206,881

11

189,626

21

1-4 Family Investment Mortgage

391,636

438,588

(11

)

449,328

(13

)

Total 1-4 Family Properties

620,674

645,469

(4

)

638,954

(3

)

Commercial Development

102,757

102,790

142,380

(28

)

Residential Development

193,580

171,820

13

196,653

(2

)

Land Acquisition

181,162

192,256

(6

)

220,216

(18

)

Land and Development

477,499

466,866

2

559,249

(15

)

Total Commercial Real Estate

11,145,318

11,015,111

1

10,533,928

6

Consumer Mortgages

5,052,003

5,068,998

5,299,130

(5

)

Home Equity

1,416,341

1,361,419

4

1,460,866

(3

)

Credit Cards

188,247

204,172

(8

)

181,594

4

Other Consumer Loans

2,014,916

2,039,334

(1

)

1,549,972

30

Total Consumer

8,671,507

8,673,923

8,491,562

2

Total

$

40,169,150

$

39,311,958

2

%

$

38,805,101

4

%

NON-PERFORMING LOANS COMPOSITION

(Unaudited)

Total

Non-performing

Loans

Total

Non-performing

Loans

Linked

Quarter

Total

Non-performing

Loans

Year/Year

(Dollars in thousands)

Loan Type

March 31,

2022

December 31,

2021

%

Change

March 31,

2021

%

Change

Commercial, Financial, and Agricultural

$

64,888

$

61,787

5

%

$

76,460

(15

)%

Owner-Occupied

10,854

11,196

(3

)

17,192

(37

)

Total Commercial & Industrial

75,742

72,983

4

93,652

(19

)

Multi-Family

2,639

2,380

11

2,698

(2

)

Office Buildings

2,205

1,615

37

1,645

34

Shopping Centers

915

915

20,138

(95

)

Warehouses

482

223

116

221

118

Other Investment Property

1,047

717

46

887

18

Total Investment Properties

7,288

5,850

25

25,589

(72

)

1-4 Family Construction

55

55

1,291

(96

)

1-4 Family Investment Mortgage

2,187

4,508

(51

)

2,760

(21

)

Total 1-4 Family Properties

2,242

4,563

(51

)

4,051

(45

)

Commercial Development

625

449

39

567

10

Residential Development

407

446

(9

)

452

(10

)

Land Acquisition

1,021

1,023

782

31

Land and Development

2,053

1,918

7

1,801

14

Total Commercial Real Estate

11,583

12,331

(6

)

31,441

(63

)

Consumer Mortgages

29,997

29,078

3

11,201

168

Home Equity

8,854

9,773

(9

)

12,207

(27

)

Other Consumer Loans

5,955

6,877

(13

)

6,668

(11

)

Total Consumer

44,806

45,728

(2

)

30,076

49

Total

$

132,131

$

131,042

1

%

$

155,169

(15

)%

Synovus

CREDIT QUALITY DATA

(Unaudited)

(Dollars in thousands)

2022

2021

First Quarter

First

Fourth

Third

Second

First

'22 vs '21

Quarter

Quarter

Quarter

Quarter

Quarter

% Change

Non-performing Loans (NPLs)

$

132,131

131,042

155,465

161,028

155,169

(15

)%

Impaired Loans Held for Sale

23,590

nm

Other Real Estate and Other Assets

26,759

27,137

16,883

16,806

16,849

59

Non-performing Assets (NPAs)

158,890

158,179

172,348

177,834

195,608

(19

)

Allowance for Loan Losses (ALL)

414,956

427,597

492,243

516,708

563,214

(26

)

Reserve for Unfunded Commitments

47,317

41,885

42,971

46,890

51,528

(8

)

Allowance for Credit Losses (ACL)

462,273

469,482

535,214

563,598

614,742

(25

)

Net Charge-Offs - Quarter

18,609

10,522

20,516

26,547

20,204

Net Charge-Offs - YTD

18,609

77,788

67,266

46,750

20,204

Net Charge-Offs / Average Loans - Quarter (1)

0.19

%

0.11

0.22

0.28

0.21

Net Charge-Offs / Average Loans - YTD (1)

0.19

0.20

0.24

0.24

0.21

NPLs / Loans

0.33

0.33

0.41

0.42

0.40

NPAs / Loans, ORE and specific other assets

0.40

0.40

0.45

0.46

0.50

ACL/Loans

1.15

1.19

1.40

1.47

1.58

ALL/Loans

1.03

1.09

1.28

1.35

1.45

ACL/NPLs

349.86

358.27

344.27

350.00

396.18

ALL/NPLs

314.05

326.31

316.63

320.88

362.97

Past Due Loans over 90 days and Still Accruing

$

3,067

6,770

5,960

4,415

3,804

(19

)

As a Percentage of Loans Outstanding

0.01

%

0.02

0.02

0.01

0.01

Total Past Due Loans and Still Accruing

$

45,385

57,565

60,817

49,321

45,693

(1

)

As a Percentage of Loans Outstanding

0.11

%

0.15

0.16

0.13

0.12

Accruing Troubled Debt Restructurings (TDRs)

$

145,957

119,804

126,055

124,528

129,776

12

(1) Ratio is annualized.

SELECTED CAPITAL INFORMATION (1)

(Unaudited)

(Dollars in thousands)

March 31,

December 31,

March 31,

2022

2021

2021

Common Equity Tier 1 Capital Ratio

9.47

%

9.50

9.74

Tier 1 Capital Ratio

10.60

10.66

10.99

Total Risk-Based Capital Ratio

12.53

12.61

13.34

Tier 1 Leverage Ratio

8.87

8.72

8.80

Common Equity as a Percentage of Total Assets (2)

7.60

8.30

8.38

Tangible Common Equity Ratio (3) (5)

6.80

7.52

7.55

Book Value Per Common Share (4)

$

29.50

32.82

31.06

Tangible Book Value Per Common Share (3)

26.16

29.46

27.74

(1) Current quarter regulatory capital information is preliminary.

(2) Common equity consists of Total Shareholders' Equity less Preferred Stock.

(3) Excludes the carrying value of goodwill and other intangible assets from common equity and total assets.

(4) Book Value Per Common Share consists of Total Shareholders' Equity less Preferred Stock divided by total common shares outstanding.

(5) See "Non-GAAP Financial Measures" of this report for applicable reconciliation.

Media Contact

Alison Dowe

Media Relations

(706) 641-3781

Investor Contact

Cal Evans

Investor Relations

(706) 641-6500

Source: Synovus Financial Corp.

Categories

Business Wire Press Releases

Next Articles